DCF Calculator

Estimate the intrinsic fair value of any company using discounted cash flow analysis

Today's Price
$6.04
Today's Fair Value
$n/a
Margin of Safety
n/a
Projected Value (5Y)
$n/a
Dividends Paid (5Y)
$0.00

DCF Inputs

Scenario
%

Regression: 9.46% | CAGR (5y): -3.61%

%

Regression: 1.54% | CAGR (5y): 2.01%

%

Regression: -0.5% | CAGR (5y): -1.93%

Capped at 13.67x (Historical 5y: 0.82x)

%

Historical and Projected Book Value

© 2026 bestshares.com. All rights reserved.